EX-99.1 2 d532505dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO       FOR IMMEDIATE RELEASE

Harvest Natural Resources Announces 2012 Fourth

Quarter and Year-End Results

HOUSTON, May 3, 2013 — Harvest Natural Resources, Inc. (NYSE: HNR) today announced 2012 fourth quarter and year-end earnings.

Harvest posted a fourth quarter net loss of $23.1 million, or $0.59 per diluted share, compared with a net loss of $44.3 million, or $1.30 per diluted share, for the 2011 fourth quarter. For the year ended December 31, 2012, Harvest’s net loss was $12.2 million, or $0.33 per diluted share, compared to net income of $56.0 million, or $1.64 per diluted share, for 2011.

The fourth quarter results include exploration charges of $3.6 million, or $0.09 per diluted share, impairment expense relating to Oman and China blocks of $9.3 million, or $0.24 per diluted share, unrealized gain on warrant derivatives of $0.4 million, or $0.01 per diluted share, debt conversion expense of $0.3 million, or $0.01 per diluted share and a loss on extinguishment of debt of $5.4 million, or $0.14 per diluted share. Adjusted for these non-cash items, Harvest’s fourth quarter net loss was $4.9 million, or $0.12 per diluted share.

The 2012 results include exploration charges of $9.1 million, or $0.24 per diluted share, impairment expense relating to Oman and China blocks of $9.3 million, or $0.25 per diluted share and dry hole expense related to the Oman and Indonesian wells of $5.6 million, or $0.15 per diluted share. The current year results also included an unrealized loss on warrant derivatives of $0.6 million, or $0.02 per diluted share, debt conversion expense of $3.6 million, or $0.10 per diluted share, loss on extinguishment of debt of $5.4 million, or $0.14 per diluted share, and other non-operating expenses relating to our strategic alternatives of $2.9 million, or $0.08 per diluted share. Adjusted for these non-cash items, Harvest’s 2012 earnings would have been $24.3 million, or $0.65 per diluted share.

Petrodelta, S.A. (Petrodelta), Harvest’s Venezuelan affiliate, reported fourth quarter operating income, before taxes and non-operating items, of $44.4 million ($14.2 million net to Harvest’s 32 percent equity interest under International Financial Reporting Standards [IFRS]). Petrodelta reported a fourth quarter net loss of $84.2 million ($26.9 million net to Harvest’s 32 percent equity interest under IFRS). After adjustments to Petrodelta’s IFRS earnings, primarily to conform to accounting principles generally accepted in the United States of America (USGAAP), Harvest’s 32 percent share of Petrodelta’s earnings was $6.2 million.

Petrodelta reported operating income, before taxes and non-operating items for the year of $296.1 million ($94.8 million net to Harvest’s 32 percent equity interest under IFRS). Petrodelta reported net income of $86.0 million ($27.5 million net to Harvest’s 32 percent equity interest, under IFRS). After adjustments to Petrodelta’s IFRS earnings, primarily to conform to USGAAP, Harvest’s 32 percent share of Petrodelta’s earnings were $54.2 million, a six percent decrease over 2011.

1177 Enclave Parkway, Suite 300 • Houston, Texas 77077 • ph: 281.899.5700 fax: 281.899.5702


VENEZUELA

During the three months ended December 31, 2012, Petrodelta sold approximately 3.4 MMBO for a daily average of 36,600 BOPD, an increase of 12 percent over the same period in 2011 and 4 percent lower than the previous quarter. Petrodelta sold 0.6 billion cubic feet (BCF) of natural gas for a daily average of 6.9 million cubic feet per day (MMCFD), decreasing 17 percent over the same period in 2011, and increasing 54 percent over the previous quarter. Petrodelta’s current production rate is approximately 38,000 BOPD.

During the fourth quarter of 2012, Petrodelta drilled and completed two development wells in the El Salto field. Currently, Petrodelta is operating four drilling rigs and one workover rig and is continuing with infrastructure enhancement projects in the El Salto and Temblador fields.

Two new drilling rigs are rigging up, the PDV-48 in the Isleño field and the PDV-87 in Temblador field; they are expected to begin drilling operations by mid June 2013. The current production from the Isleño field is approximately 2,455 BOPD and is being handled through a pipeline connection that recently started operations between the Isleño field and the main production facility at the Uracoa field.

The average sales price for crude oil produced during the quarter was approximately $87.95 per barrel, compared to $102.75 per barrel during the fourth quarter of 2011.

During the twelve months ended December 31, 2012, Petrodelta drilled and completed 12 successful development wells compared to 15 development wells in 2011. Petrodelta produced approximately 13.17 MMBO in 2012 compared to 11.39 MMBO during 2011, an increase of 16 percent year over year. In addition, Petrodelta sold 2.17 billion cubic feet (BCF) of natural gas versus 2.26 BCF of natural gas, a decrease of 4 percent over the same period in 2011. Petrodelta produced an average of 35,990 barrels of oil per day (BOPD) during the twelve months ended December 31, 2012. Capital expenditures for development drilling and infrastructure were $184.2 million in 2012 compared to $137.5 million in 2011.

On June 21, 2012, we announced that we and our wholly-owned subsidiary, HNR Energia, had entered into a Share Purchase Agreement (SPA) with PT Pertamina (Persero), a state-owned limited liability company existing under the laws of Indonesia (Buyer) under which HNR Energia agreed to sell, indirectly through subsidiaries, all of its interests in Venezuela for a cash purchase price of $725.0 million, subject to adjustment as described in the SPA. After receiving notice from Buyer that Buyer’s sole shareholder, the Government of Indonesia, had decided not to approve the transaction described in the SPA, on February 19, 2013, HNR Energia exercised its right to terminate the SPA in accordance with its terms.

The reserve report for the period ending December 31, 2012, has been completed. Total proved plus probable reserves on December 31, 2012, net to Harvest’s 32 percent share of Petrodelta, were 100.23 million barrels of oil equivalent (MMBOE), a decrease of 3 percent from 2011.

 

Page 2 of 15


Harvest net interest of Petrodelta’s total proved reserves at year end 2012 was 38.40 MMBOE which was a decline of 11 percent from 2011, reflecting 2.97 MMBOE of production in 2012 and the reclassification of 1.71 MMBOE (4 percent) from proved to probable in compliance with the Securities and Exchange Commission’s “5 year rule from the date of original booking”. Without the reclassification of the 1.71 MMBOE to probable, the proved reserves in Venezuela would have decreased 7 percent to 40.11 MMBOE. All of the reclassified reserves are scheduled to be drilled by 2018. Net probable reserves in Venezuela of 61.83 MMBOE are 2 percent higher than 2011. A summary of the report is provided in Harvest’s 2012 Annual Report on Form 10-K.

EXPLORATION AND OTHER ACTIVITIES

Dussafu Project – Gabon (Dussafu PSC)

In 2012, the Company entered into the third exploration phase of the Dussafu PSC, commenced drilling operations on the exploration well DTM-1 and subsequently drilled an appraisal sidetrack DTM- 1ST1. These wells were drilled with the Saipem Scarabeo 3 semi-submersible drilling unit in a water depth of 380 feet.

The DTM-1 well was spud on November 19, 2012, and drilled to test the potential of the pre-salt Gamba and Dentale Formations of the Tortue Prospect. The DTM-1 well reached a vertical depth of 11,260 feet within the Dentale Formation. Log evaluation and pressure data indicate that Harvest discovered approximately 42 feet of pay in a 72 foot oil column within the Gamba Formation and 123 feet of pay in stacked reservoirs within the Dentale Formation.

The Tortue discovery is the second consecutive discovery made by Harvest and the fourth oil discovery on the block along with Ruche, Walt Whitman and Moubenga. The core and fluid data has been shipped from Gabon for laboratory analysis and the wireline data is being integrated with the seismic in on-going subsurface studies. Specifically, these studies include velocity modeling and depth conversion uncertainty modeling, reservoir characterization and dynamic modeling studies. Our current interpretation of the Tortue discovery indicates a preliminary range of contingent resources between 5 and 45 MMBBL.

This most recent discovery brings the combined mean estimate for contingent resources for the block to 45 MMBBL, including the three other existing oil discoveries in Ruche, Walt Whitman and Moubenga.

A program of subsurface and conceptual engineering studies has commenced with the objective of evaluating the commerciality of Tortue and the other oil discoveries to determine the optimum development options for the block.

In other parts of the block, activities during 2012 included completion in July of the Pre-Stack Time Migration (PSTM) processing of 545 square kilometers of Central 3-D seismic, which was acquired in the fourth quarter of 2011. Pre-Stack Depth processing and reprocessing of the new Central 3-D together with the 2005 Inboard 3-D seismic, approximately 1,300 square kilometers, commenced in June 2012. The Pre-Stack Depth processing of the merged 3-D project is expected to be completed in the second quarter of 2013.

 

Page 3 of 15


On May 28, 2012, the Dussafu PSC partners entered into the third exploration phase of the PSC for a four year period through May 27, 2016. The third exploration phase of the PSC has $7.0 million ($4.7 million net to our 66.667 per cent interest) work commitment over the four year period, which has been exceeded by the 2012 operations.

Harvest operates the Dussafu PSC, holding a 66.667 percent interest.

Indonesia

Operational activities during the year ended 2012 included a review of geological and geophysical data obtained from the drilling of the LG-1 and KD-1 wells to upgrade the prospectivity of the block and to define a prospect for potential drilling in 2013. Based on multiple oil and gas shows encountered in both LG-1 and KD-1, we are working on an exploration program targeting the Pliocene and Miocene sands encountered in the previous two wells. We have completed remapping of both the Lariang and Karama Basins with eight leads in the Lariang Basin and five leads in the Karama Basin having been identified in the Pliocene, Middle-Late Miocene and Eocene sands. In September 2012, the operator of the Budong PSC, on behalf of us and the other co-venturer, submitted a request to BPMIGAS under the terms of the Budong PSC for a four-year extension of the initial six-year exploration term of the Budong PSC. In January 2013, we received written approval from SKK Migas of the four-year extension of the initial six-year exploration term.

In December 2012, we signed a farmout agreement with the operator of the Budong PSC to acquire an additional 7.1 percent participating interest increasing our participating ownership interest in the Budong PSC to 71.5 percent with our cost sharing interest becoming 72 percent until first commercial production and to become operator of the Budong PSC. We assumed the role of interim operator effective January 16, 2013 and officially became operator on March 25, 2013. The consideration for this recent acquisition is that we will fund 100 percent of the costs of the first exploration well of the four-year extension to the Budong PSC. If the exploration well is not drilled within 18 months of the date of approval from the Government of Indonesia of this transaction, our partner has the right to give notice that the consideration be paid in cash in the amount of $3.2 million. The acquisition of the additional participating interest was approved by the Government of Indonesia on April 9, 2013.

We have satisfied all work commitments for the current exploration phase of the Budong PSC. However, the extension of the initial exploration term includes an exploration well, which if not drilled by January 2016, results in the termination of the Budong PSC.

WAB 21, South China Sea

Due to a lack of activity and the ongoing border dispute between People’s Republic of China and Socialist Republic of Vietnam over the WAB-21 contract area, the Company expensed $2.9 million which represented the book value of the block as of the end of December 31, 2012. Harvest maintains its interest in the block and continues as the operator.

 

Page 4 of 15


Corporate and Financial Reporting

Debt

In October 2012, we announced the sale of $79.8 million aggregate principal amount of 11 percent senior unsecured notes due October 11, 2014, and warrants to purchase up to 0.8 million shares of our common stock with an exercise price of $10.00 per share. The net cash proceeds of the offering were approximately $63.5 million after deducting the issuance discount, placement fees, and other transaction costs.

Controls, Procedures, and Restatements

Certain material weaknesses resulted in errors which required the restatement of our annual consolidated financial statements for the years ended December 31, 2010 and 2011 and the unaudited interim consolidated financial statements for all quarters in 2011 and the first three quarters of 2012 and also resulted in recorded audit adjustments for the fourth quarter and annual period ended December 31, 2012. The net impact of the non-cash adjustments are provided below:

The non-cash net impact of the restatement and/ or adjustments to net income (loss) for the period ending December 31, 2010, 2011, and 2012 are provided below:

 

     2012     2011     2010  
     (amounts in thousands, except per share data)  

Exploration expense

   $ (1,300   $ 1,125      $ (313

Impairment of oil and gas properties

     —          (3,335     —     

Unrealized gain (loss) on warrant derivative

     (960     9,786        344   

Interest expense

     302        (1,823     (1,098

Debt conversion expense

     12        —          —     

Loss on extinguishment of debt

     —          (3,450     —     

Income tax expense (benefit)

     (1     (237     —     

Net income from equity affiliate

     373        —          —     

Non controlling interest

     (75     —          —     
  

 

 

   

 

 

   

 

 

 

Net income attributable to Harvest

   $ (1,649   $ 2,066      $ (1,067
  

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per share

   $ (0.04   $ 0.06      $ (0.03

Diluted earnings (loss) per share

   $ (0.04   $ 0.27      $ (0.03

 

Page 5 of 15


The non-cash net impact of the restatements to net income (loss) are provided below quarter by quarter for 2011 and 2012:

 

     For the Quarters Ended  
     March 31     June 30     September 30  
     2012     2012     2012  
     (amounts in thousands, except per share data)  

Exploration expense

   $ (492   $ (430   $ (378

Unrealized gain (loss) on warrant derivative

     432        (1,641     249   

Interest expense

     302        —          —     

Debt conversion expense

     —          —          12   

Income tax expense (benefit)

     —          596        (597

Net income from equity affiliate

     138        168        67   

Loss from discontinued operations

     —          (595     595   

Non controlling interest

     (28     (33     (14
  

 

 

   

 

 

   

 

 

 

Net income attributable to Harvest

   $ 352      $ (1,935   $ (66
  

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per share

   $ 0.01      $ (0.05   $ —     

Diluted earnings (loss) per share

   $ 0.01      $ (0.05   $ —     

 

     For the Quarters Ended  
     March 31     June 30     September 30     December 31  
     2011     2011     2011     2011  
     (amounts in thousands, except per share data)  

Exploration expense

   $ (110   $ 3,210      $ (1,375   $ (600

Impairment expense

     —          (3,335     —          —     

Unrealized gain (loss) on warrant derivative

     (2,516     7,060        4,256        986   

Interest expense

     (1,341     (482     —          —     

Loss on early extinguishment of debt

     —          (3,450     —          —     

Income tax expense (benefit)

     (237     —          12        (12

Net income from equity affiliate

     (38     38        —          —     

Non controlling interest

     8        (8     —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Harvest

   $ (4,234   $ 3,033      $ 2,893      $ 374   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per share

   $ (0.13   $ 0.09      $ 0.08      $ 0.01   

Diluted earnings (loss) per share

   $ (0.12   $ 0.50      $ 0.08      $ 0.01   

Correction explanations are provided following each of the financial statements reflected in Harvest’s 2012 Annual Report on Form 10-K.

During the December 31, 2012 year end audit process, the following material weaknesses were identified. None of these material weaknesses had a cash impact to the Company. Due to these weaknesses, errors were identified and adjustments will be made in current and previous Securities and Exchange Commission (SEC) filings. For a list of these material weaknesses and the remediation plan see section Item 9A Control and Procedures of Harvest’s 2012 Annual Report on Form 10-K.

 

Page 6 of 15


The Company intends to file amendments to its quarterly reports on Form 10-Q/A for each fiscal quarter ended March 31, 2012, June 30, 2012 and September 30, 2012, which will also include amendments to the quarters ended March 31, 2011, June 30, 2011, and September 30, 2011. The Company expects to file with the SEC as soon as reasonably practicable to correct the accounting treatment for the items discussed above.

To provide sufficient time to allow our equity affiliate in Venezuela, Petrodelta, S.A., to close its financial records and prepare the required financial statements for the first quarter of 2013 in the wake of efforts required to complete the 2012 annual report, the Company may be required to file a Form 12b-25 with the SEC to obtain additional time to complete Harvest’s first quarter Form 10-Q due on May 10, 2013.

Going Concern

The Company’s financial statements for the year ended December 31, 2012 have been prepared under the assumption that Harvest will continue as a going concern. Our audit report includes an explanatory paragraph expressing substantial doubt about our ability to continue as a going concern.

Reserves Disclosure

The proved, probable and possible reserves included herein were prepared by Ryder Scott and conform to the definitions as set forth in the SEC’S Regulations Part 210.4-10(a). The hydrocarbon prices used are based on SEC price parameters using the average prices during the 12-month period prior to the ending date of the reserve report, determined as the unweighted arithmetic averages of the prices in effect on the first day of the month for each month within such period, unless prices were defined by contractual arrangements. Reserves are “estimated remaining quantities of oil and gas and related substances anticipated to be economically producible, as of a given date, by application of development projects to known accumulations.” All reserve estimates involve an assessment of the uncertainty relating to the likelihood that the actual remaining quantities recovered will be greater or less than the estimated quantities determined as of the date the estimate is made. The uncertainty depends chiefly on the amount of reliable geologic and engineering data available at the time of the estimate and the interpretation of these data. The relative degree of uncertainty may be conveyed by placing reserves into one of two principal classifications, either proved or unproved. Unproved reserves are less certain to be recovered than proved reserves and may be further sub-classified as probable and possible reserves to denote progressively increasing uncertainty in their recoverability.

Proved oil and gas reserves are those quantities of oil and gas which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible from a given date forward. If deterministic methods are used, the SEC has defined reasonable certainty for proved reserves as a “high degree of confidence that the quantities will be recovered.” Probable reserves are “those additional reserves that are less certain to be recovered than proved reserves but which, together with proved reserves, are as likely as not to be recovered.” Possible reserves are “those additional reserves which are less certain to be recovered than probable reserves” and thus the probability of achieving or exceeding the proved plus probable plus possible reserves is low.

 

Page 7 of 15


The reserves included herein were estimated using deterministic methods and presented as incremental quantities. Under the deterministic incremental approach, discrete quantities of reserves are estimated and assigned separately as proved, probable or possible based on their individual level of uncertainty. Because of the differences in uncertainty, caution should be exercised when aggregating quantities of oil and gas from different reserves categories. Furthermore, the reserves and income quantities attributable to the different reserve categories that are included herein have not been adjusted to reflect these varying degrees of risk associated with them and thus are not comparable.

Reserve estimates will generally be revised only as additional geologic or engineering data become available or as economic conditions change. For proved reserves, the SEC states that “as changes due to increased availability of geoscience (geological, geophysical, and geochemical), engineering, and economic data are made to the estimated ultimate recovery (EUR) with time, reasonably certain EUR is much more likely to increase or remain constant than to decrease.” Moreover, estimates of proved, probable and possible reserves may be revised as a result of future operations, effects of regulation by governmental agencies or geopolitical or economic risks. Therefore, the proved, probable and possible reserves included in this report are estimates only and should not be construed as being exact quantities, and if recovered, the revenues therefrom, and the actual costs related thereto, could be more or less than the estimated amounts.

Non-GAAP Financial Measures

These measures are included due to the significant nature of Petrodelta’s earnings to Harvest. In this press release, Petrodelta’s adjusted EBITDA disclosure is not presented in accordance with accounting principles generally accepted in the United States (GAAP) and Petrodelta’s financials are not intended to be used in lieu of GAAP presentations of net income or cash flows from operating activities. Adjusted EBITDA is presented because we believe it provides additional information with respect to both the performance of our fundamental business activities as well as our ability to internally fund our future capital expenditures and working capital requirements. We also believe that financial analysts commonly use adjusted EBITDA to analyze Petrodelta’s performance.

The Company defines Adjusted EBITDA as net income (loss) before interest expense, investment earnings, current income taxes, and certain non-cash items in the Company’s statements of operations, including depreciation, depletion and amortization, accretion of asset retirement obligations, deferred income taxes, certain employee compensation charges and gains or losses from foreign exchange. Although we present selected items that we consider in evaluating our performance, you should also be aware that the items presented do not represent all items that affect comparability between the periods presented. Variations in our operating results are also caused by changes in volumes, prices, exchange rates and numerous other factors. These types of variations are not separately identified in this release, but will be discussed, as applicable, in management’s discussion and analysis of operating results in our Annual Report on Form 10-K for the year ended December 31, 2012.

 

Page 8 of 15


A reconciliation of adjusted EBITDA to net income and cash flows from operating activities for the periods presented is included in the tables attached to this release.

Conference Call

Harvest will hold a conference call at 10:00 a.m. Central Daylight Time on Friday, May 3, 2013, during which management will discuss Harvest’s 2012 fourth quarter and year end results. The conference leader will be James A. Edmiston, President and Chief Executive Officer. To access the conference call, dial 785-830-7979 or 800-344-6698, five to ten minutes prior to the start time. At that time you will be asked to provide the conference number, which is 8306810. A recording of the conference call will also be available for replay at 719-457-0820, passcode 8306810, through May 7, 2013.

The conference call will also be transmitted over the internet through the Company’s website at www.harvestnr.com. To listen to the live webcast, enter the website fifteen minutes before the call to register, download and install any necessary audio software. For those who cannot listen to the live broadcast, a replay of the webcast will be available beginning shortly after the call and will remain on the website for approximately 90 days.

About Harvest Natural Resources:

Harvest Natural Resources, Inc., headquartered in Houston, Texas, is an independent energy company with principal operations in Venezuela, exploration assets in Indonesia, West Africa, and China and business development offices in Singapore and the United Kingdom. For more information visit the Company’s website at www.harvestnr.com.

CONTACT:

Stephen C. Haynes

Vice President, Chief Financial Officer

(281) 899-5716

This press release may contain projections and other forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. They include estimates and timing of expected oil and gas production, oil and gas reserve projections of future oil pricing, future expenses, planned capital expenditures, anticipated cash flow and our business strategy. All statements other than statements of historical facts may constitute forward-looking statements. Although Harvest believes that the expectations reflected in such forward-looking statements are reasonable, it can give no assurance that such expectations will prove to have been correct. Actual results may differ materially from Harvest’s expectations as a result of factors discussed in Harvest’s 2012 Annual Report on Form 10-K and other public filings.

Harvest may use certain terms such as resource base, contingent resources, prospective resources, probable reserves, possible reserves, non-proved reserves or other descriptions of volumes of reserves. These estimates are by their nature more speculative than estimates of proved reserves and accordingly, are subject to substantially greater risk of being actually realized by the Company.

 

Page 9 of 15


HARVEST NATURAL RESOURCES, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, unaudited)

 

     December 31,
2012
    December 31,
2011
 

ASSETS:

    

CURRENT ASSETS:

    

Cash and cash equivalents

   $ 72,627      $ 58,946   

Restricted cash

     1,000        1,200   

Accounts and notes receivable, net

    

Joint interest and other

     2,955        14,342   

Notes receivable

     —          3,335   

Advances to and receivable from equity affiliate

     656        14,588   

Deferred income taxes

     821        —      

Prepaid expenses and other

     1,460        728   
  

 

 

   

 

 

 

Total current assets

     79,519        93,139   

OTHER ASSETS

     7,613        5,427   

LONG-TERM RECEIVABLE, EQUITY AFFILIATE

     14,346        —     

INVESTMENT IN EQUITY AFFILIATES

     412,823        345,054   

PROPERTY AND EQUIPMENT, net

     82,536        63,583   
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 596,837      $ 507,203   
  

 

 

   

 

 

 

LIABILITIES AND EQUITY:

    

CURRENT LIABILITIES:

    

Accounts payable, trade and other

   $ 3,970      $ 7,381   

Accounts payable - carry obligation

     —          3,596   

Accrued expenses

     30,748        15,247   

Accrued Interest

     624        976   

Deferred tax liability

     3,538        2,632   

Income taxes payable

     102        689   
  

 

 

   

 

 

 

Total current liabilities

     38,982        30,521   

OTHER LONG-TERM LIABILITIES

     1,108        908   

WARRANT DERIVATIVE LIABILITY

     5,470        4,870   

LONG-TERM DEBT

     74,839        31,535   

COMMITMENTS AND CONTINGENCIES

     —          —     

EQUITY:

    

STOCKHOLDERS’ EQUITY:

    

Common stock and paid-in capital

     264,104        228,206   

Retained earnings

     181,378        193,589   

Treasury stock

     (66,145     (66,104
  

 

 

   

 

 

 

Total Harvest stockholders’ equity

     379,337        355,691   
  

 

 

   

 

 

 

Noncontrolling Interest

     97,101        83,678   
  

 

 

   

 

 

 

Total Equity

     476,438        439,369   
  

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 596,837      $ 507,203   
  

 

 

   

 

 

 

 

Page 10 of 15


HARVEST NATURAL RESOURCES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands except per share amounts, unaudited)

 

     Three months Ended
December 31,
 
     2012     2011  

EXPENSES:

    

Depreciation and amortization

   $ 107      $ 108   

Exploration expense

     3,568        6,876   

Impairment expense

     9,312        —      

Dry hole costs

     —           49,676   

General and administrative

     9,651        4,459   
  

 

 

   

 

 

 
     22,638        61,119   
  

 

 

   

 

 

 

LOSS FROM OPERATIONS

     (22,638     (61,119
  

 

 

   

 

 

 

OTHER NON-OPERATING INCOME (EXPENSE)

    

Investment earnings and other

     117        121   

Unrealized gain (loss) on warrant derivatives

     360        986   

Interest expense

     (1,445     (614

Debt conversion expense

     (297     —     

Loss on extinguishment of debt

     (5,425     —     

Other non-operating expenses

     (104     (384

Loss on exchange rates

     (39     (60
  

 

 

   

 

 

 
     (6,833     49   
  

 

 

   

 

 

 

LOSS FROM CONSOLIDATED COMPANIES CONTINUING OPERATIONS BEFORE INCOME TAXES

     (29,471     (61,070

Income tax (benefit) expense

     (90     124   
  

 

 

   

 

 

 

LOSS FROM CONSOLIDATED COMPANIES CONTINUING OPERATIONS

     (29,381     (61,194

Net income from unconsolidated equity affiliates

     7,745        18,235   
  

 

 

   

 

 

 

NET LOSS FROM CONTINUING OPERATIONS

     (21,636     (42,959

DISCONTINUED OPERATIONS

    

Income from discontinued operations

     —          150   

Loss on sale of assets

     —          2,031   
  

 

 

   

 

 

 

Income from discontinued operations

     —          2,181   
  

 

 

   

 

 

 

NET LOSS

     (21,636     (40,778

Less: Net Income Attributable to Noncontrolling Interest

     1,511        3,527   
  

 

 

   

 

 

 

NET LOSS ATTRIBUTABLE TO HARVEST

   $ (23,147   $ (44,305
  

 

 

   

 

 

 

 

     Three months Ended  
     December 31, 2012     December 31, 2011  
     Basic     Dilutive     Basic     Dilutive  

NET INCOME (LOSS) ATTRIBUTABLE TO HARVEST PER COMMON SHARE:

        

Loss from continuing operations

     (23,147     (23,147     (46,486     (46,486

Discontinued operations

     —          —          2,181        2,181   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Harvest

     (23,147     (23,147     (44,305     (44,305

Weighted average common shares outstanding

     39,342        39,342        34,307        34,307   

Effect of dilutive shares

     —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares including dilutive effect

     39,342        39,342        34,307        34,307   

Per Share:

        

Loss from continuing operations

   $ (0.59   $ (0.59   $ (1.36   $ (1.36

Discontinued operations

   $ —        $ —        $ 0.06      $ 0.06   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Harvest

   $ (0.59   $ (0.59   $ (1.30   $ (1.30
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 11 of 15


HARVEST NATURAL RESOURCES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands except per share amounts, unaudited)

 

     Twelve months Ended December 31,  
     2012     2011  

EXPENSES:

    

Depreciation and amortization

   $ 423      $ 462   

Exploration expense

     9,068        12,565   

Impairment expense

     9,312        3,335   

Dry hole costs

     5,617        49,676   

General and administrative

     27,097        22,474   
  

 

 

   

 

 

 
     51,517        88,512   
  

 

 

   

 

 

 

LOSS FROM OPERATIONS

     (51,517     (88,512
  

 

 

   

 

 

 

OTHER NON-OPERATING INCOME (EXPENSE)

    

Investment earnings and other

     348        665   

Unrealized gain (loss) on warrant derivatives

     (600     9,786   

Interest expense

     (1,590     (7,159

Debt conversion expense

     (3,645     —     

Loss on extinguishment of debt

     (5,425     (13,132

Other non-operating expenses

     (2,905     (1,375

Loss on exchange rates

     (133     (146
  

 

 

   

 

 

 
     (13,950     (11,361
  

 

 

   

 

 

 

LOSS FROM CONSOLIDATED COMPANIES CONTINUING OPERATIONS BEFORE INCOME TAXES

     (65,467     (99,873

Income tax expense (benefit)

     (609     1,057   
  

 

 

   

 

 

 

LOSS FROM CONSOLIDATED COMPANIES CONTINUING OPERATIONS

     (64,858     (100,930

Net income from unconsolidated equity affiliates

     67,769        73,451   
  

 

 

   

 

 

 

NET INCOME (LOSS) FROM CONTINUING OPERATIONS

     2,911        (27,479

DISCONTINUED OPERATIONS

    

Loss from discontinued operations

     (1,699     (2,636

Gain (Loss) on sale of assets

     —          106,000   

Income tax (expense) benefit

     —          (5,748
  

 

 

   

 

 

 

Income (loss) from discontinued operations

     (1,699     97,616   
  

 

 

   

 

 

 

NET INCOME

     1,212        70,137   

Less: Net Income Attributable to Noncontrolling Interest

     13,423        14,177   
  

 

 

   

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO HARVEST

   $ (12,211   $ 55,960   
  

 

 

   

 

 

 

 

     Twelve Months Ended  
     December 31, 2012     December 31, 2011  
     Basic     Dilutive     Basic     Dilutive  

NET LOSS ATTRIBUTABLE TO HARVEST PER COMMON SHARE:

        

Loss from continuing operations

     (10,512     (10,512     (41,656     (41,656

Discontinued operations

     (1,699     (1,699     97,616        97,616   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Harvest

     (12,211     (12,211     55,960        55,960   

Weighted average common shares outstanding

     37,424        37,424        34,117        34,117   

Effect of dilutive shares

     —          —          —          2,581   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares including dilutive effect

     37,424        37,424        34,117        36,698   

Per Share:

        

Loss from continuing operations

   $ (0.28   $ (0.28   $ (1.22   $ (1.22

Discontinued operations

   $ (0.05   $ (0.05   $ 2.86      $ 2.86   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Harvest

   $ (0.33   $ (0.33   $ 1.64      $ 1.64   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 12 of 15


HARVEST NATURAL RESOURCES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, unaudited)

 

     Twelve months Ended December 31,  
     2012     2011  

Cash Flows From Operating Activities:

    

Net income

   $ 1,212      $ 70,137   

Adjustments to reconcile net income to net cash used in operating activities:

    

Depletion, depreciation and amortization

     423        1,272   

Dry hole costs

     5,617        40,467   

Impairment of long lived assets

     —          1,440   

Impairment of unproved property costs

     9,312        3,335   

Amortization of debt financing costs

     690        975   

Amortization of discount on debt

     543        2,876   

Gain on sale of assets

     —          (106,225

Debt conversion expense

     2,915        —     

Allowance for account and note receivable

     5,180        —     

Write-off of accounts payable, carry obligation

     (3,596     —     

Loss on early extinguishment of debt

     5,425        10,983   

Net income from unconsolidated equity affiliate

     (67,769     (73,451

Share-based compensation-related charges

     3,500        4,642   

Unrealized gain (loss) on warrant derivatives

     600        (9,786

Deferred tax asset

     (821     —     

Other current liabilities

     906        2,632   

Changes in operating assets and liabilities:

    

Accounts and notes receivable

     9,542        (10,025

Prepaid expenses and other

     (718     4,065   

Other assets

     (87     (4,180

Accounts payable

     (3,411     (623

Accrued expenses

     4,757        7,475   

Accrued Interest

     (238     (942

Other liabilities

     200        (927

Income taxes payable

     (587     617   
  

 

 

   

 

 

 

Net Cash Used In Operating Activities

     (26,405     (55,243
  

 

 

   

 

 

 

Cash Flows From Investing Activities:

    

Proceeds from sale of assets

     —          218,823   

Additions of property and equipment

     (23,575     (72,180

Additions to assets held for sale

     —          (33,930

Long term receivable - equity affiliate

     (414     (682

Proceeds from sale of equity affiliate

     —          1,385   

Restricted cash

     200        (1,200

Net Cash Provided by (Used In) Investing Activities

     (23,789     112,216   
  

 

 

   

 

 

 

Cash Flows From Financing Activities:

    

Net proceeds from issuances of common stock

     719        924   

Tax benefits related to equity compensation

       2,535   

Proceeds on long term debt

     66,480        —     

Payments on long term debt

     —          (60,000

Financing costs

     (3,324     (189
  

 

 

   

 

 

 

Net Cash Provided by (Used In) Financing Activities

     63,875        (56,730
  

 

 

   

 

 

 

Net Increase in Cash

     13,681        243   

Cash and Cash Equivalents at Beginning of Period

     58,946        58,703   
  

 

 

   

 

 

 

Cash and Cash Equivalents at End of Period

   $ 72,627      $ 58,946   
  

 

 

   

 

 

 

 

Page 13 of 15


PETRODELTA, S. A.

STATEMENTS OF OPERATIONS

(in thousands except per BOE and per share amounts, unaudited)

 

     Three months Ended
December 31, 2012
    Three months Ended
December 31 2011
 

Barrels of oil sold

     3,362          2,994     

MCF of gas sold

     635          762     

Total BOE

     3,468          3,121     

Total BOE - Net of 33% Royalty

     2,312          2,081     

Average price/barrel

   $ 87.95        $ 102.75     

Average price/mcf

   $ 1.54        $ 1.54     
     $     $/BOE - net     $     $/BOE - net  

REVENUES:

        

Oil sales

   $ 295,685          307,634     

Gas sales

     981          1,175     

Royalties

     (101,262       (102,593  
  

 

 

   

 

 

   

 

 

   

 

 

 
     195,404        84.52        206,216        99.09   
  

 

 

   

 

 

   

 

 

   

 

 

 

EXPENSES:

        

Operating expenses

     45,133        19.52        24,243        11.65   

Workovers

     5,390        2.33        10,156        4.88   

Depletion, depreciation, amortization

     24,126        10.44        16,971        8.16   

General and administrative

     16,408        7.10        5,135        2.46   

Windfall profits tax

     59,948        25.93        75,737        36.39   
  

 

 

   

 

 

   

 

 

   

 

 

 
     151,005        65.32        132,242        63.54   
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM OPERATIONS

     44,399        19.20        73,974        35.55   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gain on exchange rate

     —          —          —          —     

Interest earnings and other

     9        —          97        0.05   

Interest expense

     561        0.25        (4,174     (2.01
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax

     44,969        19.45        69,897        33.59   

Current income tax expense

     21,064        9.11        53,297        25.61   

Deferred income tax (benefit) expense

     108,151        46.78        (49,638     (23.85
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

     (84,246     (36.44     66,238        31.83   

Adjustment to reconcile to reported Net Income (loss) from Unconsolidated Equity Affiliate:

  

     

Deferred income tax (benefit) expense

     (104,766       21,710     

Sports tax - over accrual

     (1,604       —       
  

 

 

     

 

 

   

Net income equity affiliate

     22,124          44,528     

Equity interest in unconsolidated equity affiliate

     40       40  
  

 

 

     

 

 

   

Income before amortization of excess basis in equity affiliate

     8,849          17,811     

Conform depletion expense to GAAP

     (555       918     

Amortization of excess basis in equity affiliate

     (549       (494  
  

 

 

     

 

 

   

Net income from unconsolidated equity affiliate

   $ 7,745        $ 18,235     
  

 

 

     

 

 

   

Non-GAAP Financial Measures:

        

Reconcile NET INCOME (LOSS) as reported under IFRS to adjusted EBITDA:

        

NET INCOME (LOSS)

   $ (84,246     (36.44   $ 66,238        31.83   

Add back non-cash items:

        

Depletion, depreciation and amortization

     24,126        10.44        16,971        8.16   

Deferred income tax benefit

     108,151        46.78        (49,638     (23.85
  

 

 

   

 

 

   

 

 

   

 

 

 

CASH FROM OPERATIONS

     48,031        20.78        33,571        16.14   

Investment earnings and other

     (9     —          (97     (0.05

Interest expense

     (561     (0.25     4,174        2.01   

Current income tax expense

     21,064        9.11        53,297        25.61   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 68,525        29.64      $ 90,945        43.71   
  

 

 

   

 

 

   

 

 

   

 

 

 

Harvest 32% of Adjusted EBITDA

   $ 21,928        9.48      $ 29,102        13.99   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 14 of 15


PETRODELTA, S. A.

STATEMENTS OF OPERATIONS

(in thousands except per BOE and per share amounts, unaudited)

 

     Twelve months Ended
December 31, 2012
          Twelve months Ended
December 31, 2011
       

Barrels of oil sold

     13,172          11,390     

MCF of gas sold

     2,171          2,266     

Total BOE

     13,534          11,768     

Total BOE - Net of 33% Royalty

     9,023          7,846     

Average price/barrel

   $ 95.91        $ 98.52     

Average price/mcf

   $ 1.54        $ 1.54     
     $     $/BOE - net     $     $/BOE - net  

REVENUES:

        

Oil sales

   $ 1,263,264        $ 1,122,191     

Gas sales

     3,350          3,497     

Royalty

     (423,069       (374,135  
  

 

 

   

 

 

   

 

 

   

 

 

 
     843,545        93.49        751,553        95.79   
  

 

 

   

 

 

   

 

 

   

 

 

 

EXPENSES:

        

Operating expenses

     121,023        13.41        77,236        9.84   

Workovers

     17,302        1.92        28,508        3.63   

Depletion, depreciation and amortization

     86,004        9.53        58,376        7.44   

General and administrative

     31,753        3.52        11,297        1.45   

Windfall profits tax

     291,355        32.29        237,632        30.29   
  

 

 

   

 

 

   

 

 

   

 

 

 
     547,437        60.67        413,049        52.65   
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM OPERATIONS

     296,108        32.82        338,504        43.14   
  

 

 

   

 

 

   

 

 

   

 

 

 

Investment earnings and other

     13        —          610        0.08   

Interest expense

     (7,017     (0.78     (10,699     (1.36
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax

     289,104        32.04        328,415        41.86   

Current income tax expense

     127,080        14.08        190,577        24.29   

Deferred income tax (benefit) expense

     76,030        8.43        (94,622     (12.06
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

     85,994        9.53        232,460        29.63   

Adjustment to reconcile to reported Net Income from Unconsolidated Equity Affiliate:

        

Deferred income tax (benefit) expense

     (78,968       49,545     

Sports tax - over accrual

     (2,536       —       
  

 

 

     

 

 

   

Net income equity affiliate

     167,498          182,915     

Equity interest in unconsolidated equity affiliate

     40       40  
  

 

 

     

 

 

   

Income before amortization of excess basis in equity affiliate

     66,999          73,166     

Conform depletion expense to GAAP

     2,913          763     

Amortization of excess basis in equity affiliate

     (2,143       (1,863  
  

 

 

     

 

 

   

Net income from unconsolidated equity affiliate

   $ 67,769        $ 72,066     
  

 

 

     

 

 

   

Non-GAAP Financial Measures:

        

Reconcile NET INCOME as reported under IFRS to adjusted EBITDA:

  

NET INCOME

   $ 85,994        9.53      $ 232,460        29.63   

Add back non-cash items:

        

Depletion, depreciation and amortization

     86,004        9.53        58,376        7.44   

Deferred income tax benefit

     76,030        8.43        (94,622     (12.06
  

 

 

   

 

 

   

 

 

   

 

 

 

CASH FROM OPERATIONS

     248,028        27.49        196,214        25.01   

Investment earnings and other

     (13     —          (610     (0.08

Interest expense

     7,017        0.78        10,699        1.36   

Current income tax expense

     127,080        14.08        190,577        24.29   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 382,112        42.35      $ 396,880        50.58   
  

 

 

   

 

 

   

 

 

   

 

 

 

Harvest 32% of Adjusted EBITDA

   $ 122,276        13.55      $ 127,002        16.19   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 15 of 15